[SMTRACK] QoQ Quarter Result on 30-Apr-2021 [#3]

Announcement Date
09-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- -111.44%
YoY- -2371.25%
View:
Show?
Quarter Result
31/12/21 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 31/10/20 CAGR
Revenue 2,060 283 2,525 425 425 0 425 286.65%
PBT -1,787 -1,210 -130 -1,992 -993 0 -1,655 6.79%
Tax 0 0 0 0 0 0 0 -
NP -1,787 -1,210 -130 -1,992 -993 0 -1,655 6.79%
-
NP to SH -1,448 -1,199 -113 -1,977 -935 0 -1,605 -8.44%
-
Tax Rate - - - - - - - -
Total Cost 3,847 1,493 2,655 2,417 1,418 0 2,080 69.36%
-
Net Worth 45,135 45,765 44,765 44,765 22,740 0 23,888 72.49%
Dividend
31/12/21 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 31/10/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 31/10/20 CAGR
Net Worth 45,135 45,765 44,765 44,765 22,740 0 23,888 72.49%
NOSH 472,657 457,657 447,657 447,657 229,697 229,697 229,697 85.57%
Ratio Analysis
31/12/21 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 31/10/20 CAGR
NP Margin -86.75% -427.56% -5.15% -468.71% -233.65% 0.00% -389.41% -
ROE -3.21% -2.62% -0.25% -4.42% -4.11% 0.00% -6.72% -
Per Share
31/12/21 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 31/10/20 CAGR
RPS 0.37 0.06 0.56 0.09 0.19 0.00 0.19 77.01%
EPS -0.26 -0.26 -0.03 -0.44 -0.41 0.00 -0.72 -58.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.10 0.10 0.10 0.099 0.00 0.104 -20.13%
Adjusted Per Share Value based on latest NOSH - 447,657
31/12/21 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 31/10/20 CAGR
RPS 0.27 0.04 0.33 0.06 0.06 0.00 0.06 262.80%
EPS -0.19 -0.16 -0.01 -0.26 -0.12 0.00 -0.21 -8.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0587 0.0595 0.0582 0.0582 0.0296 0.00 0.0311 72.33%
Price Multiplier on Financial Quarter End Date
31/12/21 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 31/10/20 CAGR
Date 31/12/21 29/10/21 30/07/21 30/04/21 29/01/21 31/12/20 30/10/20 -
Price 0.19 0.085 0.08 0.085 0.16 0.18 0.155 -
P/RPS 52.04 137.46 14.18 89.53 86.47 0.00 83.77 -33.49%
P/EPS -74.03 -32.44 -316.93 -19.25 -39.31 0.00 -22.18 180.86%
EY -1.35 -3.08 -0.32 -5.20 -2.54 0.00 -4.51 -64.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 0.85 0.80 0.85 1.62 0.00 1.49 49.37%
Price Multiplier on Announcement Date
31/12/21 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 31/10/20 CAGR
Date 01/03/22 31/12/21 27/09/21 09/07/21 31/03/21 - 31/12/20 -
Price 0.225 0.19 0.095 0.08 0.105 0.00 0.18 -
P/RPS 61.62 307.26 16.84 84.26 56.75 0.00 97.28 -32.37%
P/EPS -87.67 -72.52 -376.35 -18.11 -25.79 0.00 -25.76 185.58%
EY -1.14 -1.38 -0.27 -5.52 -3.88 0.00 -3.88 -64.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 1.90 0.95 0.80 1.06 0.00 1.73 51.52%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment